Leverage is minimal with total debt of $74.7M against $905.8M of equity, yet total assets fell from roughly $1.5B to $1.2B as cash declined about 26% from its 2025Q4 level.
Recursion Pharmaceuticals, Inc. (RXRX) balance sheet — 7-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Total Current Assets | 616.02M | 812.85M | 714.27M | 438.14M | 569.81M | 534.72M | 266.44M | 76.4M |
| Cash & Short-Term Investments | 549.85M | 743.29M | 594.35M | 391.56M | 549.91M | 516.56M | 262.13M | 69.88M |
| Cash Only | 549.85M | 743.29M | 594.35M | 391.56M | 549.91M | 285.12M | 262.13M | 69.88M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 231.45M | 0 | 0 |
| Accounts Receivable | 34.06M | 24.65M | 49.17M | 3.09M | 2.75M | 9.09M | 156K | 151K |
| Days Sales Outstanding | 115.94 | 120.47 | 304.99 | 25.74 | 25.32 | 331.79 | 16.68 | 32.21 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 29.22M | 33.16M | 70.75M | 43.48M | 17.15M | 9.07M | 4.16M | 6.36M |
| Total Non-Current Assets | 605.69M | 661.28M | 734.33M | 215.56M | 131.47M | 75.63M | 32.15M | 25.03M |
| Property, Plant & Equipment | 152.7M | 169.48M | 233.21M | 120.17M | 121.45M | 64.72M | 25.97M | 24.37M |
| Fixed Asset Turnover | 0.44x | 0.44x | 0.25x | 0.37x | 0.33x | 0.15x | 0.13x | 0.07x |
| Goodwill | 160.71M | 162.16M | 148.87M | 52.06M | 801K | 801K | 801K | 0 |
| Intangible Assets | 273.68M | 309.9M | 335.86M | 36.44M | 1.31M | 1.39M | 1.69M | 0 |
| Long-Term Investments | 0 | 0 | 5.63M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 17.65M | 18.79M | 8.82M | 6.89M | 7.92M | 8.72M | 3.69M | 663K |
| Total Assets | 1.22B | 1.47B | 1.45B | 653.7M | 701.29M | 610.35M | 298.58M | 101.43M |
| Asset Turnover | 0.05x | 0.05x | 0.04x | 0.07x | 0.06x | 0.02x | 0.01x | 0.02x |
| Asset Growth % | -15.2% | 1.76% | 121.6% | -6.79% | 14.9% | 104.41% | 194.37% | - |
| Total Current Liabilities | 122.92M | 147.71M | 187.47M | 93.17M | 100.27M | 46.66M | 23.1M | 6.68M |
| Accounts Payable | 16.38M | 18.12M | 21.61M | 3.95M | 4.59M | 2.82M | 1.07M | 1.26M |
| Days Payables Outstanding | 101.17 | 54.67 | 174.38 | 33.88 | 34.67 | - | - | 10.05 |
| Short-Term Debt | 11.81M | 9.09M | 8.43M | 41K | 97K | 90K | 1.07M | 77K |
| Deferred Revenue (Current) | 113.8M | 37.6M | 61.77M | 36.43M | 56.73M | 10M | 10M | 0 |
| Other Current Liabilities | 0 | 31.77M | 50.85M | 23.75M | 20.43M | 11.74M | 3.08M | 1.7M |
| Current Ratio | 5.01x | 5.50x | 3.81x | 4.70x | 5.68x | 11.46x | 11.53x | 11.43x |
| Quick Ratio | 5.01x | 5.50x | 3.81x | 4.70x | 5.68x | 11.46x | 11.53x | 11.43x |
| Cash Conversion Cycle | 14.77 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 192.98M | 195.56M | 226.34M | 97.09M | 115.22M | 20.75M | 481.77M | 219.01M |
| Long-Term Debt | 93K | 9.56M | 19.02M | 1.1M | 536K | 633K | 11.41M | 12.42M |
| Capital Lease Obligations | 179.22M | 46.65M | 67.25M | 43.41M | 44.42M | 9.34M | 2.71M | 3.21M |
| Deferred Tax Liabilities | 78.22M | 23.25M | 16.57M | 1.34M | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 3.96M | 2.08M | 4.73M | 0 | 0 | 4.11M | 450.99M | 203.39M |
| Total Liabilities | 315.9M | 343.26M | 413.82M | 190.26M | 215.48M | 67.41M | 504.87M | 225.7M |
| Total Debt | 74.7M | 77.97M | 108.49M | 50.67M | 51.01M | 11.48M | 15.66M | 16.17M |
| Net Debt | -475.15M | -665.33M | -485.86M | -340.89M | -498.91M | -273.64M | -246.46M | -53.71M |
| Debt / Equity | 0.08x | 0.07x | 0.10x | 0.11x | 0.10x | 0.02x | - | - |
| Debt / EBITDA | -0.18x | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 1.13x | - | - | - | - | - | - | - |
| Interest Coverage | -518.45x | -355.30x | -294.67x | -3423.00x | -4353.11x | -62.17x | -62.98x | -97.45x |
| Total Equity | 905.81M | 1.13B | 1.03B | 463.44M | 485.81M | 542.94M | -206.29M | -124.27M |
| Equity Growth % | 5.08% | 9.29% | 123.28% | -4.6% | -10.52% | 363.19% | -66.01% | - |
| Book Value per Share | 1.67 | 2.53 | 3.77 | 2.23 | 2.77 | 3.19 | -1.24 | -0.75 |
| Total Shareholders' Equity | 905.81M | 1.13B | 1.03B | 463.44M | 485.81M | 542.94M | -206.29M | -124.27M |
| Common Stock | 6K | 5K | 4K | 2K | 2K | 2K | 0 | 0 |
| Retained Earnings | -2.44B | -2.08B | -1.43B | -967.62M | -639.56M | -400.08M | -213.6M | -126.59M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 29.63M | 36.72M | -7.64M | 0 | 0 | -126K | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying RXRX stock.
As of 2025, Recursion Pharmaceuticals, Inc. (RXRX) had total assets of $1.47B including $812.8M in current assets.
Recursion Pharmaceuticals, Inc. (RXRX) carries total debt of $78.0M, offset by $743.3M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Recursion Pharmaceuticals, Inc. (RXRX) has total shareholders' equity (book value) of $1.13B ($2.53 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Recursion Pharmaceuticals, Inc. (RXRX) reported a current ratio of 5.50x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Cash runway and dilution risk
Metrics are mathematically derived from official filings.
Balance Sheet Shrinking Through Cash Consumption
Based on reported figures, RXRX's total assets fell from roughly $1.5B in 2025Q4 to $1.2B in 2026Q3 as cash declined from $743.3M to $549.9M, indicating reserves are being drawn down by operations faster than they are replenished.
The reduction in cash rather than a rise in liabilities suggests the balance sheet is weakening through operating burn rather than through leverage. Equity has contracted from about $1.1B to $905.8M over the same span, which is consistent with accumulated losses flowing through retained earnings, now at -$2.4B. Investors should monitor whether the rate of cash decline moderates as collaboration revenue grows.
Minimal Leverage Keeps Balance Sheet Flexible
Reported total debt of $74.7M against $905.8M of equity yields a debt-to-equity ratio of 0.08, suggesting that leverage is not the binding constraint on RXRX's financial position.
Debt has remained in a narrow $62M to $108M band across recent quarters, which points to a conservatively structured capital base rather than debt-funded growth. Because the company's liabilities of $315.9M are not dominated by borrowings, the financing question appears to rest on equity and cash reserves rather than refinancing risk. Analysts should still examine the maturity profile of this debt, which is not provided in the supplied data.
Current Ratio Strong but Cash Declining
As reported in financial statements, RXRX's current ratio of 5.01 and cash of $549.9M provide a substantial near-term buffer, although cash has fallen about 26% from its 2025Q4 level.
A current ratio above 5 indicates that short-term obligations are well covered by current assets, which supports near-term solvency. However, the quarterly cash decline of roughly $77.8M in free cash flow implies a finite runway at the current burn pace, making liquidity a function of future financing as much as current resources. The strength of the ratio should therefore be read as a snapshot of current coverage rather than a measure of sustainable self-funding.
Deferred Revenue Trending Lower
Based on RXRX's reported figures, deferred revenue declined from $180.5M in 2024Q4 to $135.8M in 2026Q3, which may indicate fewer unearned collaboration obligations feeding future recognized revenue.
Deferred revenue is a partial proxy for contracted future revenue, and its steady decline across recent quarters suggests that upfront partner payments are being recognized faster than new ones are booked. This warrants caution, since the company's revenue depends on milestone timing that is not captured in the balance sheet. Remaining performance obligations are not included in the supplied data, so forward visibility cannot be fully assessed.
Goodwill and Equity Quality Distort Headline Strength
Goodwill of $160.7M, a sizeable share of total assets, combined with an accumulated deficit of -$2.4B, suggests the reported equity base may overstate the tangible value available to shareholders.
Goodwill largely stems from acquisitions such as Valence and Cyclica, and its impairment would reduce equity without any change in cash, a risk that may be understated when focusing on the low debt ratio. Persistent stock-based compensation also means that equity-funded talent costs continue to add to dilution pressure, which the balance sheet does not fully reflect. These factors suggest the headline balance sheet should be read alongside the earnings and cash flow profile rather than in isolation.